XML 85 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Asset Quality Information (Tables)
3 Months Ended
Mar. 31, 2013
Loans And Asset Quality Information Tables  
Summary of the major categories of total loans outstanding

The following is a summary of the major categories of total loans outstanding:

 

 

($ in thousands)

  March 31, 2013   December 31, 2012   March 31, 2012 
   Amount   Percentage   Amount   Percentage   Amount   Percentage 
All  loans (non-covered and covered):                              
                               
Commercial, financial, and agricultural  $162,074    7%    160,790    7%    159,496    7% 
Real estate – construction, land development & other land loans   293,918    12%    298,458    13%    355,709    15% 
Real estate – mortgage – residential (1-4 family) first mortgages   831,467    35%    815,281    34%    812,878    33% 
Real estate – mortgage – home equity loans / lines of credit   236,222    10%    238,925    10%    255,955    10% 
Real estate – mortgage – commercial and other   803,875    33%    789,746    33%    775,610    32% 
Installment loans to individuals   67,272    3%    71,933    3%    75,636    3% 
    Subtotal   2,394,828    100%    2,375,133    100%    2,435,284    100% 
Unamortized net deferred loan costs   1,323         1,324         1,340      
    Total loans  $2,396,151         2,376,457         2,436,624      

 

Summary of the major categories of non-covered loans outstanding

The following is a summary of the major categories of non-covered loans outstanding:

 

 

($ in thousands)

  March 31, 2013   December 31, 2012   March 31, 2012 
   Amount   Percentage   Amount   Percentage   Amount   Percentage 
Non-covered loans:                              
                               
Commercial, financial, and agricultural  $157,235    7%    155,273    7%    151,148    7% 
Real estate – construction, land development & other land loans   253,275    12%    251,569    12%    287,833    14% 
Real estate – mortgage – residential (1-4 family) first mortgages   700,429    33%    679,401    33%    659,946    31% 
Real estate – mortgage – home equity loans / lines of credit   217,567    10%    219,443    11%    233,915    11% 
Real estate – mortgage – commercial and other   736,314    35%    715,973    34%    685,734    33% 
Installment loans to individuals   66,540    3%    71,160    3%    74,608    4% 
    Subtotal   2,131,360    100%    2,092,819    100%    2,093,184    100% 
Unamortized net deferred loan costs   1,323         1,324         1,340      
    Total non-covered loans  $2,132,683         2,094,143         2,094,524      
Carrying amount of the covered loans

The carrying amount of the covered loans at March 31, 2013 consisted of impaired and nonimpaired purchased loans, as follows:

 

($ in thousands)  Impaired
Purchased
Loans –
Carrying
Value
   Impaired
Purchased
Loans –
Unpaid
Principal
Balance
   Nonimpaired
Purchased
Loans –
Carrying
Value
   Nonimpaired
Purchased
Loans -
Unpaid
Principal
Balance
   Total
Covered
Loans –
Carrying
Value
   Total
Covered
Loans –
Unpaid
Principal
Balance
 
Covered loans:                              
Commercial, financial, and agricultural  $70    144    4,769    6,782    4,839    6,926 
Real estate – construction, land development & other land loans   1,571    2,587    39,072    75,283    40,643    77,870 
Real estate – mortgage – residential (1-4 family) first mortgages   773    1,895    130,265    155,901    131,038    157,796 
Real estate – mortgage – home equity loans / lines of credit   16    55    18,639    23,289    18,655    23,344 
Real estate – mortgage – commercial and other   2,296    4,093    65,265    87,109    67,561    91,202 
Installment loans to individuals           732    776    732    776 
     Total  $4,726    8,774    258,742    349,140    263,468    357,914 

 

The carrying amount of the covered loans at December 31, 2012 consisted of impaired and nonimpaired purchased loans, as follows:

 

($ in thousands)  Impaired
Purchased
Loans –
Carrying
Value
   Impaired
Purchased
Loans –
Unpaid
Principal
Balance
   Nonimpaired
Purchased
Loans –
Carrying
Value
   Nonimpaired
Purchased
Loans -
Unpaid
Principal
Balance
   Total
Covered
Loans –
Carrying
Value
   Total
Covered
Loans –
Unpaid
Principal
Balance
 
Covered loans:                              
Commercial, financial, and agricultural  $71    148    5,446    7,009    5,517    7,157 
Real estate – construction, land development & other land loans   1,575    2,594    45,314    82,676    46,889    85,270 
Real estate – mortgage – residential (1-4 family) first mortgages   794    1,902    135,086    161,416    135,880    163,318 
Real estate – mortgage – home equity loans / lines of credit   16    56    19,466    24,431    19,482    24,487 
Real estate – mortgage – commercial and other   2,369    4,115    71,404    94,502    73,773    98,617 
Installment loans to individuals           773    828    773    828 
     Total  $4,825    8,815    277,489    370,862    282,314    379,677 

 

Schedule of covered purchased nonimpaired loans

The following table presents information regarding covered purchased nonimpaired loans since December 31, 2011.

 

($ in thousands)
 
    
Carrying amount of nonimpaired covered loans at December 31, 2011  $353,370 
Principal repayments   (51,582)
Transfers to foreclosed real estate   (30,181)
Loan charge-offs   (10,584)
Accretion of loan discount   16,466 
Carrying amount of nonimpaired covered loans at December 31, 2012   277,489 
Principal repayments   (14,595)
Transfers to foreclosed real estate   (2,701)
Loan charge-offs   (5,109)
Accretion of loan discount   3,658 
Carrying amount of nonimpaired covered loans at March 31, 2013  $258,742 

 

Schedule of purchased impaired loans

The following table presents information regarding all purchased impaired loans since December 31, 2011, substantially all of which are covered loans. The Company has applied the cost recovery method to all purchased impaired loans at their respective acquisition dates due to the uncertainty as to the timing of expected cash flows, as reflected in the following table.

 

 

($ in thousands)

 

 

 

Purchased Impaired Loans

  Contractual
Principal
Receivable
   Fair Market
Value
Adjustment –
Write Down
(Nonaccretable
Difference)
   Carrying
Amount
 
Balance at December 31, 2011  $18,316    9,532    8,784 
Change due to payments received   (355)   44    (399)
Transfer to foreclosed real estate   (7,636)   (3,487)   (4,149)
Change due to loan charge-off   (359)   (531)   172 
Other   (1,151)   (1,568)   417 
Balance at December 31, 2012   8,815    3,990    4,825 
Change due to payments received   (41)   58    (99)
Balance at March 31, 2013  $8,774    4,048    4,726 

 

Summary of nonperforming assets

Nonperforming assets are summarized as follows:

 

 

ASSET QUALITY DATA ($ in thousands)

  March 31,
2013
   December 31,
2012
   March 31,
2012
 
             
Non-covered nonperforming assets               
Nonaccrual loans  $38,917    33,034    69,665 
Restructured loans - accruing   24,378    24,848    10,619 
Accruing loans > 90 days past due            
     Total non-covered nonperforming loans   63,295    57,882    80,284 
Nonperforming loans held for sale       21,938     
Foreclosed real estate   20,115    26,285    36,838 
Total non-covered nonperforming assets  $83,410    106,105    117,122 
                
Covered nonperforming assets               
Nonaccrual loans (1)  $51,221    33,491    42,369 
Restructured loans - accruing   10,582    15,465    13,158 
Accruing loans > 90 days past due            
     Total covered nonperforming loans   61,803    48,956    55,527 
Foreclosed real estate   30,156    47,290    79,535 
Total covered nonperforming assets  $91,959    96,246    135,062 
                
     Total nonperforming assets  $175,369    202,351    252,184 

 

(1) At March 31, 2013, December 31, 2012, and March 31, 2012, the contractual balance of the nonaccrual loans covered by FDIC loss share agreements was $94.8 million, $64.4 million, and $68.3 million, respectively.

Information related to impaired loans

The following table presents information related to the Company’s impaired loans.

 

 

($ in thousands)

  As of /for the
three months
ended
March 31, 2013
   As of /for the
year ended
December 31,
2012
   As of /for the
three months
ended
March 31, 2012
 
Impaired loans at period end               
     Non-covered  $63,295    57,882    80,284 
     Covered   61,803    48,956    55,527 
Total impaired loans at period end  $125,098    106,838    135,811 
                
Average amount of impaired loans for period               
     Non-covered  $60,589    85,198    82,788 
     Covered   55,380    54,773    55,609 
Average amount of impaired loans for period – total  $115,969    139,971    138,397 
                
Allowance for loan losses related to impaired loans at period end               
     Non-covered  $5,920    5,051    11,662 
     Covered   3,861    3,509    5,308 
Allowance for loan losses related to impaired loans - total  $9,781    8,560    16,970 
                
Amount of impaired loans with no related allowance at period end               
     Non-covered  $8,573    12,049    16,717 
     Covered   44,848    35,196    36,756 
Total impaired loans with no related allowance at period end  $53,421    47,245    53,473 
Schedule of nonaccrual loans

The following table presents the Company’s nonaccrual loans as of March 31, 2013.

 

($ in thousands)  Non-covered   Covered   Total 
Commercial, financial, and agricultural:               
Commercial – unsecured  $26    189    215 
Commercial – secured   2,382    3    2,385 
Secured by inventory and accounts receivable   23    239    262 
                
Real estate – construction, land development & other land loans   7,118    18,447    25,565 
                
Real estate – residential, farmland and multi-family   13,551    14,674    28,225 
                
Real estate – home equity lines of credit   1,479    521    2,000 
                
Real estate – commercial   13,428    17,084    30,512 
                
Consumer   910    64    974 
  Total  $38,917    51,221    90,138 
                

 

The following table presents the Company’s nonaccrual loans as of December 31, 2012.

 

($ in thousands)  Non-covered   Covered   Total 
Commercial, financial, and agricultural:               
Commercial - unsecured  $307    150    457 
Commercial - secured   2,398    3    2,401 
Secured by inventory and accounts receivable   17    59    76 
                
Real estate – construction, land development & other land loans   6,354    11,698    18,052 
                
Real estate – residential, farmland and multi-family   9,629    10,712    20,341 
                
Real estate – home equity lines of credit   1,622    465    2,087 
                
Real estate - commercial   9,885    10,342    20,227 
                
Consumer   2,822    62    2,884 
  Total  $33,034    33,491    66,525 

 

Schedule of analysis of the payment status of loans

The following table presents an analysis of the payment status of the Company’s loans as of March 31, 2013.

 

($ in thousands)  30-59
Days Past
Due
   60-89 Days
Past Due
   Nonaccrual
Loans
   Current   Total Loans
Receivable
 
Non-covered loans                         
Commercial, financial, and agricultural:                         
Commercial - unsecured  $73    127    26    34,888    35,114 
Commercial - secured   948    242    2,382    113,026    116,598 
Secured by inventory and accounts receivable   141    19    23    19,826    20,009 
                          
Real estate – construction, land development & other land loans   1,554    1,871    7,118    210,159    220,702 
                          
Real estate – residential, farmland, and multi-family   8,158    1,343    13,551    815,221    838,273 
                          
Real estate – home equity lines of credit   521    381    1,479    197,755    200,136 
                          
Real estate - commercial   1,770    618    13,428    632,916    648,732 
                          
Consumer   364    126    910    50,396    51,796 
           Total non-covered  $13,529    4,727    38,917    2,074,187    2,131,360 
Unamortized net deferred loan costs                       1,323 
           Total non-covered loans                      $2,132,683 
                          
Covered loans  $9,226    2,797    51,221    200,224    263,468 
                          
                Total loans  $22,755    7,524    90,138    2,274,411    2,396,151 

 

The following table presents an analysis of the payment status of the Company’s loans as of December 31, 2012.

 

($ in thousands)  30-59
Days Past
Due
   60-89 Days
Past Due
   Nonaccrual
Loans
   Current   Total Loans
Receivable
 
Non-covered loans                         
Commercial, financial, and agricultural:                         
Commercial - unsecured  $91    10    307    35,278    35,686 
Commercial - secured   1,020    220    2,398    110,074    113,712 
Secured by inventory and accounts receivable   52    4    17    21,270    21,343 
                          
Real estate – construction, land development & other land loans   490    263    6,354    211,001    218,108 
                          
Real estate – residential, farmland, and multi-family   9,673    2,553    9,629    797,584    819,439 
                          
Real estate – home equity lines of credit   976    320    1,622    197,962    200,880 
                          
Real estate - commercial   4,326    1,131    9,885    612,598    627,940 
                          
Consumer   462    219    2,822    52,208    55,711 
  Total non-covered  $17,090    4,720    33,034    2,037,975    2,092,819 
Unamortized net deferred loan costs                       1,324 
           Total non-covered loans                      $2,094,143 
                          
Covered loans  $6,564    3,417    33,491    238,842    282,314 
                          
                Total loans  $23,654    8,137    66,525    2,276,817    2,376,457 

 

Schedule of activity in the allowance for loan losses for non-covered loans

The following table presents the activity in the allowance for loan losses for non-covered loans for the three months ended March 31, 2013.

 

($ in thousands)  Commercial,
Financial, and
Agricultural
   Real Estate –
Construction,
Land
Development, &
Other Land
Loans
   Real Estate –
Residential,
Farmland,
and Multi-
family
   Real
Estate –
Home
Equity
Lines of
Credit
   Real Estate –
Commercial
and Other
   Consumer   Unallo-
cated
   Total 
                                 
As of and for the three months ended March 31, 2013
                                         
Beginning balance  $4,687    12,856    14,082    1,884    5,247    1,939    948    41,643 
Charge-offs   (824)   (823)   (797)   (624)   (540)   (528)   (659)   (4,795)
Recoveries   19    593    546    58    789    137        2,142 
Provisions   1,067    2,231    1,454    722    218    243    (164)   5,771 
Ending balance  $4,949    14,857    15,285    2,040    5,714    1,791    125    44,761 
                                         
Ending balances as of March 31, 2013:  Allowance for loan losses
 
Individually evaluated for impairment  $190    520    259        1,155            2,124 
                                         
Collectively evaluated for impairment  $4,759    14,337    15,026    2,040    4,559    1,791    125    42,637 
                                         
Loans acquired with deteriorated credit quality  $                             
                                         
Loans receivable as of March 31, 2013:
                                         
Ending balance – total  $171,721    220,702    838,273    200,136    648,732    51,796        2,131,360 
                                         
Ending balances as of March 31, 2013: Loans
                                         
Individually evaluated for impairment  $1,088    5,115    2,257        17,560            26,020 
                                         
Collectively evaluated for impairment  $170,633    215,587    836,016    200,136    631,172    51,796        2,105,340 
                                         
Loans acquired with deteriorated credit quality  $                             

 

The following table presents the activity in the allowance for loan losses for non-covered loans for the year ended December 31, 2012.

 

($ in thousands)  Commercial,
Financial, and
Agricultural
   Real Estate –
Construction,
Land
Development, &
Other Land
Loans
   Real Estate –
Residential,
Farmland,
and Multi-
family
   Real
Estate –
Home
Equity
Lines of
Credit
   Real Estate –
Commercial
and Other
   Consumer   Unallo-
cated
   Total 
                                 
As of and for the year ended December 31, 2012
                                         
Beginning balance  $3,780    11,306    13,532    1,690    3,414    1,872    16    35,610 
Charge-offs   (4,912)   (19,312)   (20,879)   (3,287)   (16,616)   (1,539)       (66,545)
Recoveries   354    986    430    209    333    273        2,585 
Provisions   5,465    19,876    20,999    3,272    18,116    1,333    932    69,993 
Ending balance  $4,687    12,856    14,082    1,884    5,247    1,939    948    41,643 
                                         
Ending balances as of December 31, 2012:  Allowance for loan losses
 
Individually evaluated for impairment  $        50        957            1,007 
                                         
Collectively evaluated for impairment  $4,687    12,856    14,032    1,884    4,290    1,939    948    40,636 
                                         
Loans acquired with deteriorated credit quality  $                             
                                         
Loans receivable as of December 31, 2012:
                                         
Ending balance – total  $170,741    218,108    819,439    200,880    627,940    55,711        2,092,819 
                                         
Ending balances as of December 31, 2012: Loans
                                         
Individually evaluated for impairment  $    4,276    1,705        15,040            21,021 
                                         
Collectively evaluated for impairment  $170,741    213,832    817,734    200,880    612,900    55,711        2,071,798 
                                         
Loans acquired with deteriorated credit quality  $                             

 

The following table presents the activity in the allowance for loan losses for non-covered loans for the three months ended March 31, 2012.

 

($ in thousands)  Commercial,
Financial,
and
Agricultural
   Real Estate –
Construction,
Land
Development, &
Other Land Loans
   Real Estate –
Residential,
Farmland,
and Multi-
family
   Real Estate
– Home
Equity Lines
of Credit
   Real Estate –
Commercial
and Other
   Consumer   Unallo-
cated
   Total 
                                 
As of and for the three months ended March 31, 2012
                                         
Beginning balance  $3,780    11,306    13,532    1,690    3,414    1,872    16    35,610 
Charge-offs   (1,318)   (2,678)   (2,091)   (451)   (1,365)   (352)       (8,255)
Recoveries   16    188    194    34    41    70        543 
Provisions   2,476    7,603    3,734    859    3,647    236    2    18,557 
Ending balance  $4,954    16,419    15,369    2,132    5,737    1,826    18    46,455 
                                         
Ending balances as of March 31, 2012:  Allowance for loan losses
 
Individually evaluated for impairment  $869    3,473    1,926    406    1,885            8,559 
                                         
Collectively evaluated for impairment  $4,085    12,946    13,443    1,726    3,852    1,826    18    37,896 
                                         
Loans acquired with deteriorated credit quality  $                             
                                         
Loans receivable as of March 31, 2012:
                                         
Ending balance – total  $170,210    243,761    809,205    208,330    605,285    56,393        2,093,184 
                                         
Ending balances as of March 31, 2012: Loans
                                         
Individually evaluated for impairment  $1,011    24,746    14,366    1,331    25,263            66,717 
                                         
Collectively evaluated for impairment  $169,199    219,015    794,839    206,999    580,022    56,393        2,026,467 
                                         
Loans acquired with deteriorated credit quality  $                             
Schedule of activity in the allowance for loan losses for covered loans

The following table presents the activity in the allowance for loan losses for covered loans for the three months ended March 31, 2013.

 

($ in thousands)  Covered Loans 
     
As of and for the three months ended March 31, 2013
Beginning balance  $4,759 
Charge-offs   (5,109)
Recoveries    
Provisions   5,378 
Ending balance  $5,028 
      
Ending balances as of March 31, 2013:  Allowance for loan losses
 
Individually evaluated for impairment  $4,656 
Collectively evaluated for impairment   372 
Loans acquired with deteriorated credit quality   17 
      
Loans receivable as of March 31, 2013:
      
Ending balance – total  $263,468 
      
Ending balances as of March 31, 2013: Loans
      
Individually evaluated for impairment  $87,661 
Collectively evaluated for impairment   175,807 
Loans acquired with deteriorated credit quality   4,726 

 

 

The following table presents the activity in the allowance for loan losses for covered loans for the year ended December 31, 2012.

 

($ in thousands)  Covered Loans 
     
As of and for the year ended December 31, 2012
Beginning balance  $5,808 
Charge-offs   (10,728)
Recoveries    
Provisions   9,679 
Ending balance  $4,759 
      
Ending balances as of December 31, 2012:  Allowance for loan losses
 
Individually evaluated for impairment  $4,459 
Collectively evaluated for impairment   300 
Loans acquired with deteriorated credit quality   17 
      
Loans receivable as of December 31, 2012:
      
Ending balance – total  $282,314 
      
Ending balances as of December 31, 2012: Loans
      
Individually evaluated for impairment  $74,914 
Collectively evaluated for impairment   207,400 
Loans acquired with deteriorated credit quality   4,825 

 

The following table presents the activity in the allowance for loan losses for covered loans for the three months ended March 31, 2012.

 

($ in thousands)  Covered Loans 
     
As of and for the three months ended March, 31 2012
Beginning balance  $5,808 
Charge-offs   (2,434)
Recoveries    
Provisions   2,998 
Ending balance  $6,372 
      
Ending balances as of March 31, 2012:  Allowance for loan losses
 
Individually evaluated for impairment  $6,372 
Collectively evaluated for impairment    
Loans acquired with deteriorated credit quality   98 
      
Loans receivable as of March 31, 2012:
      
Ending balance – total  $342,100 
      
Ending balances as of March 31, 2012: Loans
      
Individually evaluated for impairment  $49,244 
Collectively evaluated for impairment   292,856 
Loans acquired with deteriorated credit quality   5,202 
Schedule of impaired loans

The following table presents the Company’s impaired loans as of March 31, 2013.

 

($ in thousands)  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Non-covered loans with no related allowance recorded:
Commercial, financial, and agricultural:                    
Commercial - unsecured  $             
Commercial - secured                
Secured by inventory and accounts receivable                
                     
Real estate – construction, land development & other land loans   1,550    1,552        2,914 
                     
Real estate – residential, farmland, and multi-family               799 
                     
Real estate – home equity lines of credit                
                     
Real estate – commercial   7,023    8,062        6,598 
                     
Consumer                
Total non-covered impaired loans with no allowance  $8,573    9,614        10,311 
                     
Total covered impaired loans with no allowance  $44,848    89,224        40,022 
                     
Total impaired loans with no allowance recorded  $53,421    98,838        50,333 
                     
Non-covered  loans with an allowance recorded:
Commercial, financial, and agricultural:                    
Commercial - unsecured  $26    27    5    167 
Commercial - secured   2,382    2,761    368    2,390 
Secured by inventory and accounts receivable   23    49    6    20 
                     
Real estate – construction, land development & other land loans   7,764    9,631    1,790    5,849 
                     
Real estate – residential, farmland, and multi-family   28,334    28,668    2,283    26,096 
                     
Real estate – home equity lines of credit   1,501    1,984    90    1,573 
                     
Real estate – commercial   13,782    15,851    1,239    12,317 
                     
Consumer   910    1,257    139    1,866 
Total non-covered impaired loans with allowance  $54,722    60,228    5,920    50,278 
                     
Total covered impaired loans with allowance  $16,955    21,499    3,861    15,358 
                     
Total impaired loans with an allowance recorded  $71,677    81,727    9,781    65,636 

 

 

The following table presents the Company’s impaired loans as of December 31, 2012.

 

($ in thousands)  Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Average
Recorded
Investment
 
Non-covered loans with no related allowance recorded:                       
Commercial, financial, and agricultural:                    
Commercial – unsecured  $             
Commercial - secured               87 
Secured by inventory and accounts receivable               5 
                     
Real estate – construction, land development & other land loans   4,277    4,305        8,600 
                     
Real estate – residential, farmland, and multi-family   1,597    1,618        2,692 
                     
Real estate – home equity lines of credit               64 
                     
Real estate – commercial   6,175    6,851        12,724 
                     
Consumer               2 
Total non-covered impaired loans with no allowance  $12,049    12,774        24,174 
                     
Total covered impaired loans with no allowance  $35,196    71,413        39,372 
                     
Total impaired loans with no allowance recorded  $47,245    84,187        63,546 
                     
Non-covered  loans with an allowance recorded:
Commercial, financial, and agricultural:                    
Commercial - unsecured  $307    386    58    221 
Commercial - secured   2,398    2,762    436    2,304 
Secured by inventory and accounts receivable   17    43    4    548 
                     
Real estate – construction, land development & other land loans   3,934    5,730    1,213    12,199 
                     
Real estate – residential, farmland, and multi-family   23,859    25,844    1,955    27,186 
                     
Real estate – home equity lines of credit   1,645    2,120    96    2,901 
                     
Real estate – commercial   10,851    13,048    936    12,863 
                     
Consumer   2,822    2,858    353    2,802 
Total non-covered impaired loans with allowance  $45,833    52,791    5,051    61,024 
                     
Total covered impaired loans with allowance  $13,760    18,271    3,509    15,401 
                     
Total impaired loans with an allowance recorded  $59,593    71,062    8,560    76,425 

 

Recorded investment in loans by credit quality indicators

The following table presents the Company’s recorded investment in loans by credit quality indicators as of March 31, 2013.

 

($ in thousands)  Credit Quality Indicator (Grouped by Internally Assigned Grade) 
   Pass
(Grades 1, 2,
& 3)
   Weak Pass
(Grade 4)
   Watch or
Standard
Loans
(Grade 9)
   Special
Mention
Loans
(Grade 5)
   Classified
Loans
(Grades
6, 7, & 8)
   Nonaccrual
Loans
   Total 
Non-covered loans:                                   
Commercial, financial, and agricultural:                                   
Commercial - unsecured  $6,305    26,924    10    1,031    818    26    35,114 
Commercial - secured   29,627    76,964    599    4,026    3,000    2,382    116,598 
Secured by inventory and accounts receivable   2,161    15,527    239    1,944    115    23    20,009 
                                    
Real estate – construction, land development & other land loans   28,271    163,409    2,071    12,048    7,785    7,118    220,702 
                                    
Real estate – residential, farmland, and multi-family   247,629    508,051    5,706    37,949    25,387    13,551    838,273 
                                    
Real estate – home equity lines of credit   123,195    65,816    1,710    5,583    2,353    1,479    200,136 
                                    
Real estate - commercial   100,279    482,189    17,008    23,591    12,237    13,428    648,732 
                                    
Consumer   25,619    23,544    73    1,021    629    910    51,796 
          Total  $563,086    1,362,424    27,416    87,193    52,324    38,917    2,131,360 
Unamortized net deferred loan costs                                 1,323 
          Total non-covered  loans                                $2,132,683 
                                    
Total covered loans  $37,521    105,397        9,375    59,954    51,221    263,468 
                                    
               Total loans  $600,607    1,467,821    27,416    96,568    112,278    90,138    2,396,151 

 

 

The following table presents the Company’s recorded investment in loans by credit quality indicators as of December 31, 2012.

 

($ in thousands)  Credit Quality Indicator (Grouped by Internally Assigned Grade) 
   Pass
(Grades 1, 2,
& 3)
   Weak Pass
(Grade 4)
   Watch or
Standard
Loans
(Grade 9)
   Special
Mention
Loans
(Grade 5)
   Classified
Loans
(Grades
6, 7, & 8)
   Nonaccrual
Loans
   Total 
Non-covered loans:                                   
Commercial, financial, and agricultural:                                   
Commercial - unsecured  $10,283    24,031    10    472    583    307    35,686 
Commercial - secured   32,196    72,838    1,454    3,676    1,150    2,398    113,712 
Secured by inventory and accounts receivable   2,344    18,126    248    491    117    17    21,343 
                                    
Real estate – construction, land development & other land loans   31,582    163,588    3,830    9,045    3,709    6,354    218,108 
                                    
Real estate – residential, farmland, and multi-family   249,313    499,922    7,154    29,091    24,330    9,629    819,439 
                                    
Real estate – home equity lines of credit   125,310    66,412    2,160    3,526    1,850    1,622    200,880 
                                    
Real estate - commercial   123,814    449,316    21,801    14,050    9,074    9,885    627,940 
                                    
Consumer   27,826    23,403    77    954    629    2,822    55,711 
          Total  $602,668    1,317,636    36,734    61,305    41,442    33,034    2,092,819 
Unamortized net deferred loan costs                                 1,324 
          Total non-covered  loans                                $2,094,143 
                                    
Total covered loans  $42,935    124,451        7,569    73,868    33,491    282,314 
                                    
               Total loans  $645,603    1,442,087    36,734    68,874    115,310    66,525    2,376,457 

 

Information related to loans modified in a troubled debt restructuring

The following table presents information related to loans modified in a troubled debt restructuring during the three months ended March 31, 2013 and 2012.

 

($ in thousands)  For the three months ended March 31, 2013 
   Number of
Contracts
   Pre-Modification
Restructured
Balances
   Post-Modification
Restructured
Balances
 
Non-covered TDRs – Accruing               
Real estate – residential, farmland, and multi-family   6   $508   $508 
Real estate – commercial   1    61    61 
Consumer   1    14    14 
                
Non-covered TDRs - Nonaccrual               
Real estate – residential, farmland, and multi-family   3    209    209 
                
Total non-covered TDRs arising during period   11    792    792 
                
Total covered TDRs arising during period– Accruing   1   $47   $40 
Total covered TDRs arising during period – Nonaccrual            
                
Total TDRs arising during period   12   $839   $832 

 

 

($ in thousands)  For the three months ended March 31, 2012 
   Number of
Contracts
   Pre-Modification
Restructured
Balances
   Post-Modification
Restructured
Balances
 
Non-covered TDRs – Accruing            
                
Non-covered TDRs - Nonaccrual            
                
Total non-covered TDRs arising during period            
                
Total covered TDRs arising during period– Accruing   3   $2,098   $2,098 
Total covered TDRs arising during period – Nonaccrual            
                
Total TDRs arising during period   3   $2,098   $2,098